-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, MIVLC4Q6bOhittMjZFem0WUcsRc8bGovmLQOr7KQYbHj22D6yFKFH014/jhKT560 FpZBIiPxDVLsDdFY/e61+A== 0001193125-05-010955.txt : 20050125 0001193125-05-010955.hdr.sgml : 20050125 20050125074546 ACCESSION NUMBER: 0001193125-05-010955 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20050125 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20050125 DATE AS OF CHANGE: 20050125 FILER: COMPANY DATA: COMPANY CONFORMED NAME: EMC CORP CENTRAL INDEX KEY: 0000790070 STANDARD INDUSTRIAL CLASSIFICATION: COMPUTER STORAGE DEVICES [3572] IRS NUMBER: 042680009 STATE OF INCORPORATION: MA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 033-03656 FILM NUMBER: 05545822 BUSINESS ADDRESS: STREET 1: 176 SOUTH STREET CITY: HOPKINTON STATE: MA ZIP: 01748-9103 BUSINESS PHONE: 5084351000 MAIL ADDRESS: STREET 1: 176 SOUTH STREET CITY: HOPKINTON STATE: MA ZIP: 01748-9103 8-K 1 d8k.htm FORM 8-K FORM 8-K

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 


 

FORM 8-K

 


 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15 (d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): January 25, 2005

 


 

EMC CORPORATION

(Exact name of registrant as specified in its charter)

 


 

Massachusetts   1-9853   No. 04-2680009
(State or other jurisdiction
of incorporation)
  (Commission
File Number)
  (I.R.S. Employer
Identification No.)

 

176 South Street, Hopkinton, MA   01748
(Address of principal executive offices)   (Zip code)

 

Registrant’s telephone number, including area code: (508) 435-1000

 

N/A

(Former Name or Former Address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 


 


 

Item 2.02. Results of Operations and Financial Condition

 

On January 25, 2005, EMC Corporation (“EMC”) issued a press release announcing financial results for the quarter ended December 31, 2004. The press release is attached hereto as Exhibit 99.1 and incorporated by reference herein. The press release contains EMC’s Business Outlook which includes certain forward-looking numbers that may constitute non-GAAP financial measures due to the fact that these numbers do not include the impact of expensing stock options under the Financial Accounting Standards Board’s Statement 123R (FAS 123R), which will be effective for fiscal quarters after June 15, 2005. EMC is unable to provide a quantitative reconciliation of such forward-looking measures to GAAP because EMC is currently in the process of assessing its implementation of FAS 123R and, therefore, the amount of stock option expense is unknown at this time. Notwithstanding the fact that these forward-looking numbers exclude the impact of expensing stock options, management believes that these forward-looking numbers are useful to investors because they provide insight into management’s current expectations for the performance of EMC’s business. Management also believes such information is useful because it represents the manner in which EMC’s business is currently being managed.

 

The press release may also contain other non-GAAP financial measures. If any other non-GAAP financial measures are presented, reconciliation to GAAP is included. Management uses any such non-GAAP financial measures to gain an understanding of its comparative operating performance. Management believes that these measures provide useful information because they exclude activities that are not necessarily relevant to understand EMC’s business.

 

The information in this Form 8-K and the Exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, regardless of any general incorporation language in such filing.

 

Item 9.01. Financial Statements and Exhibits

 

  (c) Exhibits

 

99.1    Press Release of EMC Corporation dated January 25, 2005 (furnished pursuant to Item 2.02).

 

2


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

EMC CORPORATION

By:

 

/s/ William J. Teuber, Jr.

   

William J. Teuber, Jr.

   

Executive Vice President and

Chief Financial Officer

 

Date: January 25, 2005

 

3


 

EXHIBIT INDEX

 

Exhibit No.

  

Description


99.1    Press Release of EMC Corporation dated January 25, 2005

 

EX-99.1 2 dex991.htm PRESS RELEASE PRESS RELEASE

Exhibit 99.1

 

     Contact:    Greg Eden

FOR IMMEDIATE RELEASE

        508-293-7195
          eden_greg@emc.com

 

EMC REPORTS FOURTH QUARTER, FULL YEAR RESULTS

 

Broadened Software Portfolio, Market-Leading Mid-tier Systems Drive

Sixth Consecutive Quarter of Double-Digit Revenue Growth

 

HOPKINTON, Mass. – January 25, 2005 – EMC Corporation (NYSE:EMC) today reported strong fourth-quarter and full fiscal year financial results for 2004. EMC’s sixth consecutive quarter of double-digit year-over-year revenue growth was driven by robust customer demand for its expanded software portfolio, tiered networked storage systems and professional services.

 

Total consolidated revenue for EMC’s fourth quarter was $2.36 billion, 27% higher than the $1.86 billion reported for the fourth quarter of 2003. Net income for the quarter grew 46% to $321 million or $.13 per diluted share, compared with $220 million or $.09 per diluted share reported for the fourth quarter of 2003.

 

Total consolidated revenue for EMC’s full 2004 fiscal year was $8.23 billion, 32% higher than the $6.24 billion reported for the full 2003 fiscal year. Net income for the full 2004 fiscal year grew 76% to $871 million or $.36 per diluted share, compared with $496 million or $.22 per diluted share reported for the full 2003 fiscal year.

 

Joe Tucci, EMC’s President and CEO, said, “EMC had a strong finish to a solid 2004. Customers rewarded our focus on information lifecycle management (ILM) with a sixth consecutive quarter of double-digit revenue growth. Our people, products and partners continue to define what is required to be the best-of-breed provider of systems, software, services and integrated solutions for comprehensive information storage and management.”

 

“2004 was an exceptional year for EMC,” continued Tucci. “We extended our market and technology position across all of our major segments and geographies, while significantly advancing our ILM and VMware’s virtual infrastructure strategies. In 2005, we intend to further expand our share of an expected $51 billion market opportunity by accelerating our pace of innovation, driving additional value from our acquired

 


companies, expanding our channel partner network and increasing our focus on overall customer satisfaction.”

 

Core EMC revenue in the fourth quarter of 2004, which excludes revenue related to EMC’s Dantz, Documentum, Legato and VMware acquisitions, grew 19% compared with the fourth quarter of 2003. All of EMC’s major geographies recorded double-digit revenue growth, with consolidated international revenue increasing 26% during the quarter.

 

Bill Teuber, EMC’s Executive Vice President and Chief Financial Officer, said, “For the second consecutive year we exceeded every major financial goal that we set in January. Moving our operating margins up into the mid-teens has been a focus for some time, and we finished the fourth quarter in that range. Cash and investments grew by more than $400 million during the quarter, while we continued to leverage our financial strength by buying back $128 million in company stock and acquiring Dantz Development Corporation. The strength of our balance sheet will continue to provide us with solid financial footing for our growth plans moving forward.”

 

Fourth Quarter Highlights

 

Systems revenue grew 15% compared with the year-ago quarter, with every product category showing year-over-year growth. Growth in EMC Symmetrix networked storage systems revenue confirmed that EMC continued its high-end market share gains in the fourth quarter. On a year-over-year basis, EMC CLARiiON networked storage systems revenues grew 46% as small to medium-sized enterprises embraced CLARiiON’s unique blend of functionality and affordability. The new EMC CLARiiON Disk Library (CDL) products were notably strong as customers implemented EMC’s backup-to-disk solutions to reduce recovery times. EMC Celerra NAS (networked attached storage) and EMC Centera CAS (content addressed storage) products continued to gain momentum in the marketplace with strong, double-digit year-over-year revenue growth. Centera had a record quarter, growing revenues 48% over the year-ago quarter.

 

Total software license revenue in the fourth quarter increased 43% compared with the same period a year ago, driven by EMC’s acquisitions of Dantz, Documentum, Legato and VMware, and by a 26% year-over-year increase in EMC’s quarterly core software sales.

 

The EMC Software Group reported consolidated revenues of $410 million in the fourth quarter, a sequential increase of 17% compared with the third quarter of 2004. Each of the EMC Software Group’s major components had record revenues during the quarter, with double-digit revenue growth across EMC’s core multi-platform, Documentum and Legato software products. The EMC Software Group saw notable product strength during the quarter from its EMC Legato NetWorker software, EMC Documentum Enterprise Content Management Platforms and EMC ControlCenter software family.

 


VMware, an EMC subsidiary, delivered record quarterly revenues of $71 million in the fourth quarter, an increase of 159% over VMware’s fourth-quarter 2003 results. VMware’s torrid growth was led by strong customer demand for its enterprise products, including VMware ESX Server and VMware Virtual Center.

 

EMC services revenue grew 35% compared with the year-ago fourth quarter. The increase was due to the impact of EMC’s software acquisitions, growing software maintenance revenues and customer demand for assistance in implementing information lifecycle management.

 

“We believe our broadened product portfolio delivered share gains across each of our business lines in the fourth quarter,” Tucci said. “Growth among our platforms was driven by our mid-tier systems and supported by our market-leading high-end EMC Symmetrix family, which recorded its highest quarterly revenue in more than two years. Our recent acquisitions continued to have momentum in the market. Solutions from Legato and Documentum each delivered in excess of $100 million in quarterly revenues for the first time, and VMware maintained its triple-digit revenue growth for the fourth consecutive quarter as an EMC subsidiary.”

 

2004 Highlights

 

EMC’s revenue growth was strong across all major business lines in 2004. EMC’s systems business, which grew revenues 17%, benefited from Symmetrix’s year-long high-end share gains and CLARiiON’s record performance, which completely changed the dynamics of the mid-tier market in 2004.

 

Total software revenues, including license and maintenance revenues, grew to $2.98 billion and accounted for more than a third of total revenues in 2004, due in part to the outstanding performance of EMC’s recent software acquisitions. VMware alone nearly tripled its revenues in 2004, cementing its position as the fastest-growing software concern of its size.

 

Services revenues grew 44% in 2004, due to increased customer demand for professional service implementations and increased software maintenance revenues.

 

Consolidated international revenues grew 39% in 2004, driven by double-digit revenue growth in Europe, Asia and Latin America. International revenue represented 42% of EMC’s total 2004 revenues, compared with 40% in 2003.

 

Business Outlook

 

The following statements are based on current expectations. These statements are forward-looking, and actual results may differ materially. These statements do not include the impact of expensing stock options under the Financial Accounting Standards Board’s Statement 123R (FAS 123R), which will be effective for fiscal quarters after June 15, 20051, or the potential impact of any mergers, acquisitions, divestitures or business combinations that may

 


be announced after the date hereof. These statements supersede all prior statements regarding Business Outlook set forth in prior EMC news releases.

 

First quarter of 2005

 

    Consolidated revenues for the first quarter of 2005 are expected to be approximately $2.23 billion to $2.25 billion.

 

    Diluted earnings per share for the first quarter of 2005 should be $.10 to $.11.

 

Full-year 2005

 

    Consolidated revenues for 2005 are expected to grow at approximately twice the rate of the market, which is estimated to grow around 7%-8%. The positive impact of the SMARTS acquisition, which is expected to close during the first quarter, will be additive to EMC’s 2005 growth rate.

 

    The gross margin percentage should be around 52% for the year, with some natural ebb and flow between quarters due to EMC’s continued investments in certain geographies, competitive pressures and costs in supply chain.

 

    Operating expenses (which include selling, general and administrative expenses and research and development expenses) as a percentage of revenue, should be in the 35.5% to 37.0% range for 2005.

 

    Operating income as a percentage of revenue should reach the high teens by the fourth quarter of 2005.

 

    The income tax rate as a percentage of pre-tax income is expected to be approximately 28% for 2005.

 

    Diluted earnings per share for 2005 should be $.47 to $.51.

 

About EMC

 

EMC Corporation (NYSE: EMC) is the world leader in products, services and solutions for information storage and management that help organizations extract the maximum value from their information, at the lowest total cost, across every point in the information lifecycle. Information about EMC’s products and services can be found at www.EMC.com.

 

1 As a result of excluding stock option expense, certain numbers presented in our Business Outlook may constitute non-GAAP financial measures. EMC is unable to provide a quantitative reconciliation of such forward-looking measures to GAAP because EMC is currently in the process of assessing its implementation of FAS 123R and, therefore, the amount of stock option expense is unknown at this time. However, expensing of stock options would increase expenses, including cost of product sales, cost of services, research and development expenses and selling, general and administrative expenses, would decrease gross margins, operating income, net income and diluted earnings per share, and would affect the income tax rate.

 

EMC, Dantz, Documentum, Legato and VMware are registered trademarks, and EMC Symmetrix, EMC CLARiiON, EMC Centera and EMC Celerra are trademarks of EMC Corporation. All other trademarks are the property of their respective owners.

 

This release contains “forward-looking statements” as defined under the Federal Securities Laws. Actual results could differ materially from those projected in the forward-looking statements as a result of certain risk factors, including but not limited to: (i) adverse changes in general economic or market conditions; (ii)

 


delays or reductions in information technology spending; (iii) risks associated with acquisitions and investments, including the challenges and costs of integration, restructuring and achieving anticipated synergies; (iv) competitive factors, including but not limited to pricing pressures and new product introductions; (v) the relative and varying rates of product price and component cost declines and the volume and mixture of product and services revenues; (vi) component and product quality and availability; (vii) the transition to new products, the uncertainty of customer acceptance of new product offerings and rapid technological and market change; (viii) insufficient, excess or obsolete inventory; (ix) war or acts of terrorism; (x) the ability to attract and retain highly qualified employees; (xi) fluctuating currency exchange rates; and (xii) other one-time events and other important factors disclosed previously and from time to time in EMC’s filings with the U.S. Securities and Exchange Commission. EMC disclaims any obligation to update any such forward-looking statements after the date of this release.

 


 

EMC CORPORATION

Consolidated Income Statements

(in thousands, except per share amounts)

Unaudited

 

     Three Months Ended

    Twelve Months Ended

 
     December 31,
2004


    December 31,
2003


    December 31,
2004


    December 31,
2003


 

Revenues:

                                

Product sales

   $ 1,733,828     $ 1,401,854     $ 6,055,121     $ 4,723,554  

Services

     623,968       460,656       2,174,367       1,513,254  
    


 


 


 


       2,357,796       1,862,510       8,229,488       6,236,808  

Cost and expenses:

                                

Cost of product sales

     849,584       731,502       3,040,560       2,664,162  

Cost of services

     272,400       205,970       974,321       730,588  

Research and development

     222,488       188,410       847,899       718,470  

Selling, general and administrative

     625,731       488,187       2,266,665       1,656,164  

Restructuring and other special charges

     23,362       40,482       56,050       66,267  
    


 


 


 


Operating income

     364,231       207,959       1,043,993       401,157  

Investment income

     41,316       38,007       156,726       187,803  

Interest expense

     (1,941 )     (319 )     (7,516 )     (3,030 )

Other expense, net

     (653 )     (5,081 )     (8,173 )     (14,907 )
    


 


 


 


Income before taxes

     402,953       240,566       1,185,030       571,023  

Income tax provision

     82,408       20,469       313,841       74,915  
    


 


 


 


Net income

   $ 320,545     $ 220,097     $ 871,189     $ 496,108  
    


 


 


 


Net income per weighted average share, basic

   $ 0.13     $ 0.10     $ 0.36     $ 0.22  
    


 


 


 


Net income per weighted average share, diluted

   $ 0.13     $ 0.09     $ 0.36     $ 0.22  
    


 


 


 


Weighted average shares, basic

     2,393,045       2,285,795       2,402,198       2,211,544  

Weighted average shares, diluted

     2,446,431       2,325,593       2,450,570       2,237,656  

As a % of total revenue:

                                

Gross margin

     52.4 %     49.7 %     51.2 %     45.6 %

Selling, general and administrative

     26.5 %     26.2 %     27.5 %     26.6 %

Research and development

     9.4 %     10.1 %     10.3 %     11.5 %

Operating income

     15.4 %     11.2 %     12.7 %     6.4 %

Net income

     13.6 %     11.8 %     10.6 %     8.0 %

 


 

EMC CORPORATION

Consolidated Balance Sheets

(in thousands, except per share amounts)

Unaudited

 

     December 31,
2004


    December 31,
2003


 

ASSETS

                

Current assets:

                

Cash and cash equivalents

   $ 1,750,478     $ 1,869,426  

Short-term investments

     963,051       928,248  

Accounts and notes receivable, less allowance for doubtful accounts of $39,901 and $39,482

     1,162,387       952,421  

Inventories

     514,065       514,015  

Deferred income taxes

     289,810       271,746  

Other current assets

     151,135       151,448  
    


 


Total current assets

     4,830,926       4,687,304  

Long-term investments

     4,727,237       4,109,911  

Property, plant and equipment, net

     1,571,810       1,610,182  

Intangible assets, net

     499,478       475,295  

Other assets, net

     509,041       426,472  

Goodwill, net

     3,284,414       2,711,677  

Deferred income taxes

     —         72,019  
    


 


Total assets

   $ 15,422,906     $ 14,092,860  
    


 


LIABILITIES & STOCKHOLDERS’ EQUITY

                

Current liabilities:

                

Notes payable and current portion of long-term obligations

   $ 183     $ 7,104  

Accounts payable

     522,587       414,251  

Accrued expenses

     1,090,666       1,009,696  

Income taxes payable

     404,772       436,434  

Deferred revenue

     930,492       679,044  
    


 


Total current liabilities

     2,948,700       2,546,529  

Deferred revenue

     570,995       451,296  

Deferred income taxes

     141,600       —    

Long-term convertible debt

     128,456       129,966  

Other liabilities

     109,868       80,348  

Commitments and contingencies

                

Stockholders’ equity:

                

Series preferred stock, par value $.01; authorized 25,000 shares, none outstanding

     —         —    

Common stock, par value $.01; authorized 6,000,000 shares; issued 2,404,969 and 2,476,821 shares

     24,050       24,768  

Additional paid-in capital

     6,221,099       6,894,823  

Deferred compensation

     (124,286 )     (94,068 )

Retained earnings

     5,437,346       4,566,157  

Accumulated other comprehensive income (loss)

     (34,922 )     2,197  

Treasury stock, at cost; 0 and 62,082 shares

     —         (509,156 )
    


 


Total stockholders’ equity

     11,523,287       10,884,721  
    


 


Total liabilities and stockholders’ equity

   $ 15,422,906     $ 14,092,860  
    


 


 

As of July 1, 2004, Massachusetts corporations are required to report treasury stock as unissued shares. As such, 108,639 re-acquired shares with a cost of $1,054,874 have been reclassified to common stock and additional paid-in capital.

 


 

EMC CORPORATION

Consolidated Statements of Cash Flows

(in thousands)

Unaudited

 

     For the Twelve Months Ended

 
     December 31,
2004


    December 31,
2003


 

Cash flows from operating activities:

                

Net income

   $ 871,189     $ 496,108  

Adjustments to reconcile net income to net cash provided by operating activities:

                

Depreciation and amortization

     616,357       520,698  

Non-cash restructuring and other special charges

     19,291       45,969  

Amortization of deferred compensation

     59,715       13,725  

Provision for doubtful accounts

     10,067       1,761  

Deferred income taxes, net

     241,591       (19,068 )

Tax benefit from stock options exercised

     46,302       10,515  

Other

     (2,143 )     9,256  

Changes in assets and liabilities, net of acquisitions:

                

Accounts and notes receivable

     (208,595 )     42,398  

Inventories

     21,084       (46,342 )

Other assets

     (20,554 )     (25,760 )

Accounts payable

     108,827       (32,170 )

Accrued expenses

     75,346       (44,786 )

Income taxes payable

     (58,612 )     230,156  

Deferred revenue

     298,407       412,818  

Other liabilities

     24,023       (94,048 )
    


 


Net cash provided by operating activities

     2,102,295       1,521,230  
    


 


Cash flows from investing activities:

                

Additions to property, plant and equipment

     (371,449 )     (368,545 )

Capitalized software development costs

     (166,347 )     (113,427 )

Purchases of short and long-term available for sale securities

     (6,783,584 )     (6,430,482 )

Sales of short and long-term available for sale securities

     5,999,053       5,032,720  

Maturities of short and long-term available for sale securities

     83,660       304,408  

Business acquisitions, net of cash acquired (used)

     (590,410 )     323,930  

Other

     (78,398 )     (61,801 )
    


 


Net cash used in investing activities

     (1,907,475 )     (1,313,197 )
    


 


Cash flows from financing activities:

                

Issuance of common stock

     229,951       112,592  

Repurchase of common stock

     (545,718 )     (126,975 )

Payment of long-term and short-term obligations

     (8,196 )     (30,406 )

Proceeds from long-term and short-term obligations

     140       4,736  
    


 


Net cash used in financing activities

     (323,823 )     (40,053 )
    


 


Effect of exchange rate changes on cash

     10,055       14,848  
    


 


Net (decrease) increase in cash and cash equivalents

     (118,948 )     182,828  

Cash and cash equivalents at beginning of period

     1,869,426       1,686,598  
    


 


Cash and cash equivalents at end of period

   $ 1,750,478     $ 1,869,426  
    


 


 


 

EMC Corporation

Supplemental Financial Data

Revenue Analysis

(in thousands)

Unaudited

 

Revenue Components

 

    Q1 2003

    Q2 2003

    Q3 2003

    Q4 2003

    YTD 2003

    Q1 2004

    Q2 2004

    Q3 2004

    Q4 2004

    YTD 2004

 

Revenues

                                                                               

Systems

  $ 752,387     $ 803,814     $ 801,075     $ 957,411     $ 3,314,687     $ 894,956     $ 930,230     $ 948,938     $ 1,096,882     $ 3,871,006  

Software

    298,591       321,249       344,584       444,443       1,408,867       483,640       525,549       537,980       636,946       2,184,115  

Services

    306,025       328,370       341,113       438,235       1,413,743       473,155       498,449       527,658       611,479       2,110,741  
      1,357,003       1,453,433       1,486,772       1,840,089       6,137,297       1,851,751       1,954,228       2,014,576       2,345,307       8,165,862  

Other Businesses

    27,148       25,867       24,075       22,421       99,511       19,878       16,956       14,303       12,489       63,626  
   


 


 


 


 


 


 


 


 


 


Total Consolidated Revenues

  $ 1,384,151     $ 1,479,300     $ 1,510,847     $ 1,862,510     $ 6,236,808     $ 1,871,629     $ 1,971,184     $ 2,028,879     $ 2,357,796     $ 8,229,488  
   


 


 


 


 


 


 


 


 


 


Percentage impact to
EMC revenue growth
rate due to changes in exchange rates from the prior year

    2.5 %     3.1 %     2.9 %     5.1 %     3.7 %     5.9 %     3.9 %     3.1 %     2.5 %     3.7 %

 


 

EMC Corporation

Supplemental Financial Data

Revenue Analysis

(in thousands)

Unaudited

 

Supplemental Revenue Data

 

     Q1 2003

   Q2 2003

   Q3 2003

   Q4 2003

   YTD 2003

   Q1 2004

   Q2 2004

   Q3 2004

   Q4 2004

   YTD 2004

Symmetrix Hardware and Software Revenue (a)

   $ 574,944    $ 618,297    $ 624,847    $ 732,371    $ 2,550,459    $ 671,838    $ 650,181    $ 646,292    $ 755,342    $ 2,723,653

CLARiiON Hardware and Software Revenue (a)

     217,896      228,324      227,595      269,572      943,387      284,615      326,086      354,563      392,841      1,358,105

Connectivity Revenue (b)

     130,290      136,578      136,637      161,478      564,983      143,516      164,326      169,105      191,917      668,864

EMC-only Platform Software Revenue (c)

     199,791      211,461      228,994      251,452      891,698      251,135      263,168      275,851      318,719      1,108,873

Multi-Platform Software Revenue: (d)

     98,800      109,788      115,590      192,991      517,169      232,505      262,381      262,129      318,227      1,075,242

EMC

                        $ 127,693           $ 125,316    $ 147,941    $ 132,117    $ 159,826    $ 565,200

Legato

                          40,409             36,849      41,719      41,999      50,291      170,858

Documentum

                          24,889             37,188      33,890      38,267      48,562      157,907

VMware

                          —               33,152      38,831      49,746      56,580      178,309

Other

                          —               —        —        —        2,968      2,968
                         

         

  

  

  

  

Total Multi-Platform Software Revenue

   $ 192,991           $ 232,505    $ 262,381    $ 262,129    $ 318,227    $ 1,075,242
                         

         

  

  

  

  

Software Maintenance Revenue

          $ 138,508           $ 176,102    $ 189,947    $ 207,257    $ 225,409    $ 798,715
                         

         

  

  

  

  

EMC Software Group Revenue (e)

                                      $ 350,883    $ 410,171       
                                                     

  

      

Total Software License and Maintenance Revenue

   $ 582,951           $ 659,742    $ 715,496    $ 745,237    $ 862,355    $ 2,982,830
                         

         

  

  

  

  

Legato Software and Services Revenue

          $ 77,299           $ 83,001    $ 86,305    $ 90,889    $ 103,160    $ 363,355
                         

         

  

  

  

  

Documentum Software and Services Revenue

          $ 30,731           $ 81,000    $ 77,961    $ 85,857    $ 100,394    $ 345,212
                         

         

  

  

  

  

VMware Software and Services Revenue

                        $ 39,294    $ 47,198    $ 60,620    $ 71,065    $ 218,177
                                       

  

  

  

  


(a) Includes hardware, hardware upgrades and platform software.
(b) Includes Connectrix fibre channel switch/director revenues and Celerra file server revenue, exclusive of disk revenue.
(c) Includes software products whose operation requires the EMC platform operating environments.
(d) Includes software products whose operation does not require the EMC platform operating environments.
(e) Includes multi-platform software license and maintenance revenue, Legato software and services revenue, Documentum software and services revenue and Dantz software and services revenue.

 


EMC CORPORATION

Supplemental Schedule of Earnings Adjusted to Expense Stock Options

(in thousands, except per share amounts)

Unaudited

 

     Three Months Ended

    Twelve Months Ended

 
     December 31,
2004


    December 31,
2003


    December 31,
2004


    December 31,
2003


 

Net income

   $ 320,545     $ 220,097     $ 871,189     $ 496,108  

Stock option expense

     (92,195 )     (94,273 )     (363,320 )     (373,019 )
    


 


 


 


Adjusted net income

   $ 228,350     $ 125,824     $ 507,869     $ 123,089  
    


 


 


 


Net income per weighted average share, basic - as reported

   $ 0.13     $ 0.10     $ 0.36     $ 0.22  
    


 


 


 


Net income per weighted average share, diluted - as reported

   $ 0.13     $ 0.09     $ 0.36     $ 0.22  
    


 


 


 


Adjusted net income per weighted average share, basic

   $ 0.10     $ 0.06     $ 0.21     $ 0.06  
    


 


 


 


Adjusted net income per weighted average share, diluted

   $ 0.09     $ 0.05     $ 0.21     $ 0.06  
    


 


 


 


 

-----END PRIVACY-ENHANCED MESSAGE-----